MIRA INFORM REPORT

 

 

Report Date :

27.12.2013

 

IDENTIFICATION DETAILS

 

Name :

NGRT SYSTEMS PRIVATE LIMITED (w.e.f. 18.02.2011)

 

 

Formerly Known As :

NGRT SYSTEM PRIVATE LIMITED

 

 

Registered Office :

55, Dr. R.P. Banerjee Marg, Dhantoli, Nagpur – 440 012, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

19.04.2010

 

 

Com. Reg. No.:

11-202174

 

 

Capital Investment / Paid-up Capital :

Rs.15.273 millions

 

 

CIN No.:

[Company Identification No.]

U72300MH2010PTC202174

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NGPN02686F

 

 

PAN No.:

[Permanent Account No.]

AADCN5311R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is an Authorized Premium Reseller of Apple products and is also engaged in the business of trading of computer devices, accessories etc.

 

 

No. of Employees :

Information declined by the Management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 85000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Even though the company was incorporated in 2010, it started its business activity from April 2011.

 

The company is gradually improving its performance marked by significant increase in its sales volume during 2013, whereas, the position of networth appears to be low. 

 

However, trade relations are fair. Business is active. Payment terms are reported as slow but correct.

 

The company can be considered for business dealings with slight caution. 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

INDIAN ECONOMIC OVERVIEW

 

Uptick in agriculture and construction spread some cheer as the economy grew a higher-than-expected 4.8 % in the three months through September. Manufacturing rose an annual rate per cent during the quarter and mining fell by 0.4 %, government data showed while farm output rose 46%.

 

India has emerged as the most attractive investment destination, thanks to a relaxation in foreign direct investment norms, says a report. India is followed by Brazil and China in the ranking part of EY’s Capital Confidence Barometer report based on a survey across 70 nations. The US, France and Japan have emerged as the top three investors likely to invest in India.

 

India has been ranked 83rd globally in terms of talent competitiveness of its human capital.  Switzerland, Singapore, Denmark, Sweden and Luxembourg are the top five in the list of 103 nations compiled by INSEAD business school.

 

Tax rates for companies in India are among the highest in the world and the number of payments is also more than the global average putting the country at low, 158th rank on the Paying Taxes. 2014 list by the World Bank and PWC. However, the time taken for tax payments is relatively less in India which is rated ahead of China and Japan.

 

1 billion smartphone shipments in 2013, a 39.3 % growth over 2012. This was being driven by low cost computing in emerging markets. By 2017, total smartphone shipments are expected to approach 1.7 billion units, resulting in a compound annual growth rate of 18.4 % between 2013 and 2017, according to research from IDC.

 

20 % vacancy rate of office space in Mumbai and Delhi in the third quarter, the highest in Asia after Chengdu, in China. According to Cushman and Wakefield, six Indian cities are among the 10 office markets with the worst vacancies.

 

Foreign banks will not have to pay stamp duty and capital gains tax, if they convert their branch operations into a wholly owned subsidiary, according to the Reserve Bank of India.

 

The Reserve Bank of India is planning to launch CPI – indexed bonds aimed to protecting the savings of retail investors from the impact the price rise by December end.

 

Central Bureau of Investigation has booked State Bank of India, Deputy Managing Director Shyamal Acharya and others in a graft case related to distribution of a loan of over Rs 4000 mn. Gold and jewellery  worth Rs 6.7 mn have been recovered from the residence of Acharya.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

“SME 3”

Rating Explanation

Above average creditworthiness.

Date

26.09.2013

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Mahesh

Designation :

Account Manager

Contact No.:

91-7709044238

Date :

26.12.2013

 

 

LOCATIONS

 

Registered Office :

55, Dr. R.P. Banerjee Marg, Dhantoli, Nagpur – 440 012, Maharashtra, India

Tel. No.:

91-712-2443351 / 2423082

Mobile No.:

91-7709044238 (Mr. Mahesh)

Fax No.:

Not Available

E-Mail :

mahesh.dabir@ngrt.in

cspiyush@in.com  

Website :

www.ngrt.in

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Shantanu Naresh Gadre

Designation :

Director

Address :

55, Dr. R.P. Banerjee Marg, Dhantoli, Nagpur – 440 012, Maharashtra, India

Date of Birth/ Age :

14.08.1973

Date of Appointment :

19.04.2010

DIN No.:

02930286

 

 

Name :

Mrs. Pranoti Shantanu Gadre

Designation :

Director

Address :

55, Dr. R.P. Banerjee Marg, Dhantoli, Nagpur – 440 012, Maharashtra, India

Date of Birth/ Age :

30.01.1979

Date of Appointment :

19.04.2010

DIN No.:

02930304

 

 

KEY EXECUTIVES

 

Name :

Mr. Mahesh

Designation :

Account Manager

 

 

Name :

Piyush Katariya and Associates

Designation :

Company Secretaries

Address :

SO31, Amar Jyoti Palace, Dhantoli, Nagpur 440 012, Maharashtra, India

 

 

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Shantanu Naresh Gadre

74395

48.71

Pranoti Shantanu Gadre

78330

51.29

Total

152725

100.00

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is an Authorized Premium Reseller of Apple products and is also engaged in the business of trading of computer devices, accessories etc.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the Management

 

 

Bankers :

·         Bank of Maharashtra, Shankar Nagar Branch, South Ambazari Road, Nagpur – 440 010, Maharashtra, India

·         ICICI Bank Limited

 

 

Facilities :

Secured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term Loans

11.972

15.521

Vehicle Loan

2.880

3.752

SHORT TERM BORROWINGS

 

 

Bank

 

 

Working Capital Demand Loan

23.083

14.462

Total

37.935

33.735

 

Notes:

 

LONG TERM BORROWINGS

 

a) Details of Long Term Loan from Bank of Maharashtra is secured by wav of:-

 

1) Registered mortgage of leasehold premises, i.e. Shop No.2 on the Upper Ground Floor admeasuring 2900 Sq. ft. (approximately) in the building known as nexus point constructed on the Land bearing city survey No.1689, Sheet No.44, total land admeasuring 2500 Sq. Mtr, Civil Lines, situated at Mouza-Sitabuildi and District Nagpur.

 

2) Hypothecation of Furniture and Fixtures and other Fixed Assets acquired out of Bank Finance.

 

b) Repayment

 

The entire Term Loan is to be repaid within 84 months inclusive of 3 months moratorium. The moratorium of 3 months shall be allowed from the date of first disbursement. The loan shall be repaid in monthly installments of Rs.0.247 million plus interest extra as and when applied after initial moratorium period of 3 months is over. The interest during moratorium period will be recovered as and when applied.

 

c) Terms and Conditions

 

The credit facility is guaranteed by personal guarantee of following persons:-

Name:-

Shantanu N. Gadre (Director)

Pranoti Gadre (Director)

Pushpa N. Gadre (Guarantor)

 

Details of Long Term Vehicle Loans from Bank availed by company are stated as under:

 

Vehicle Loans have been obtained From ICICI Bank and Bank of Maharashtra for purchase of Cars, against hypothecation of the respective vehicles.

 

SHORT TERM BORROWINGS

 

a) The cash Credit Facility from Bank of Maharashtra is secured by way of:-

 

1) Hypothecation of Stock and book debts.

 

2) Additional| charge on Leasehold premises, i.e. Shop No.2 on the upper ground floor admeasuring 2900 sq ft

 

b) Terms and Conditions

 

The credit facility is guaranteed by personal guarantee of following persons:-

Name:-

Shantanu N. Gadre (Director)

Pranoti Gadre (Director)

Pushpa N. Gadre (Guarantor)

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

K.K. Mankeshwar and Company

Chartered Accountants

Address :

Kingsway, Nagpur – 440 001, Maharashtra, India

Tel. No.:

91-712-2554223/ 6629946/ 47

Fax No.:

91-712-6613404/ 6629948

E-Mail :

mail@kkmindia.com

PAN No.:

AABFK1156A

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

400000

Equity Shares

Rs.100/- each

Rs.40.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

152725

Equity Shares

Rs.100/- each

Rs.15.273 millions

 

 

 

 

 

Reconciliation of the shares outstanding at the beginning and at the end of the reporting period:

 

Equity shares

As at 31st March, 2013

No. of Shares

Amount

(Rs. in millions)

At the beginning of the period

134725

13.473

Add: Shares issued during the year

18000

1.800

At the end of reporting period

152725

15.273

 

 

Terms of Equity Shares

a) The Equity shares are issued at a face value of Rs.100/- per share.

b) Voting rights of Equity share Holders - As per the number of shares held ranking parri passu in all respects.

c) The company has issued 133725 equity shares for consideration other than cash during the year.

 

Details of Shares in respect of each class including more than 5% in the company held by its holding company or its ultimate holding company including shares held by or by subsidiaries or associates of the holding company or the ultimate holding company in aggregate:-

 

Particulars

As at 31st March, 2013

No. of Shares held

% of Holding

Shantanu Naresh Gadre

78330

51.00

Pranoti Shantanu Gadre

74395

49.00

 

152725

100.00

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1) Shareholders' Funds

 

 

 

(a) Share Capital

15.273

13.473

0.100

(b) Reserves & Surplus

5.928

2.816

0.000

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

21.201

16.289

0.100

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

27.743

32.414

0.000

(b) Deferred tax liabilities (Net)

0.380

0.442

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) Long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

28.123

32.856

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

23.083

14.462

0.000

(b) Trade payables

20.976

13.508

0.000

(c) Other current liabilities

6.662

8.980

1.015

(d) Short-term provisions

1.482

0.884

0.000

Total Current Liabilities (4)

52.203

37.834

1.015

 

 

 

 

TOTAL

101.527

86.979

1.115

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

39.137

36.270

0.000

(ii) Intangible Assets

0.106

0.130

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.729

1.759

0.000

(e) Other Non-current assets

0.981

1.143

0.000

Total Non-Current Assets

42.953

39.302

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

35.183

17.218

0.000

(c) Trade receivables

15.127

22.564

0.000

(d) Cash and cash equivalents

3.448

3.146

0.100

(e) Short-term loans and advances

4.816

4.749

1.015

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

58.574

47.677

1.115

 

 

 

 

TOTAL

101.527

86.979

1.115

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue from operation

342.830

159.922

0.000

 

 

Other Income

0.056

0.054

0.000

 

 

TOTAL                                    

342.886

159.976

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

333.330

153.139

0.000

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

333.330

153.139

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                  

9.556

6.837

0.000

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

5.025

2.694

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX              

4.531

4.143

0.000

 

 

 

 

 

 

TAX                                                                 

1.419

0.884

0.000

 

 

 

 

 

 

PROFIT AFTER TAX                            

3.112

2.816

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

23.57

20.90

0.00

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.91

1.76

0.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.32

2.59

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.46

4.76

0.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.21

0.25

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.40

2.88

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.12

1.26

1.10

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Details of Current Maturities of Long Term Debt:

 

Particulars

 

31.03.2013

(Rs. in millions)

31.03.2012

(Rs. in millions)

31.03.2011

(Rs. in millions)

Current Maturities of Long Term Debt

4.278

4.170

0.000

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

INDEX OF CHARGES:

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10282538

17/08/2013 *

59,000,000.00

BANK OF MAHARASHTRA

SHANKAR NAGAR BRANCH, SOUTH AMBAZARI ROAD, NAGPUR, MAHARASHTRA - 440010, INDIA

B85331627

 

* Date of charge modification

 

 

Unsecured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Loan and Advance

3.050

6.300

Loan from Directors

9.841

6.841

Total

12.891

13.141

 

NATURE OF BUSINESS:

 

The company is an Authorized Premium Reseller of Apple products and is also engaged in the business of trading of computer devices, accessories etc.

 

 

CONTINGENT LIABILITY (AS ON 31.03.2013):

 

·         Amount of Bank Guarantee outstanding, is Rs.0.520 million

 

 

FIXED ASSETS:

 

Tangible Assets:

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Computers

Intangible Assets:

·         Software

 

 

 

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                              None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

 

 

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.98

UK Pound

1

Rs.101.49

Euro

1

Rs.84.79

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

SMN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

4

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

32

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 


 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.